[ASIAFLE] YoY Cumulative Quarter Result on 31-Mar-2002 [#4]

Announcement Date
31-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2002
Quarter
31-Mar-2002 [#4]
Profit Trend
QoQ- 32.35%
YoY- 1.31%
Quarter Report
View:
Show?
Cumulative Result
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Revenue 118,822 107,408 90,836 84,906 80,083 74,630 64,857 -0.64%
PBT 40,412 35,347 27,923 22,471 22,477 20,899 19,436 -0.77%
Tax -7,835 -7,282 -6,741 -5,711 -5,933 -4,286 6 -
NP 32,577 28,065 21,182 16,760 16,544 16,613 19,442 -0.54%
-
NP to SH 32,577 28,065 21,182 16,760 16,544 16,613 19,442 -0.54%
-
Tax Rate 19.39% 20.60% 24.14% 25.41% 26.40% 20.51% -0.03% -
Total Cost 86,245 79,343 69,654 68,146 63,539 58,017 45,415 -0.67%
-
Net Worth 154,734 134,916 116,808 106,208 96,567 77,854 126,130 -0.21%
Dividend
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Div 19,516 17,097 12,050 106 - - - -100.00%
Div Payout % 59.91% 60.92% 56.89% 0.64% - - - -
Equity
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Net Worth 154,734 134,916 116,808 106,208 96,567 77,854 126,130 -0.21%
NOSH 69,700 68,388 66,946 66,613 66,415 40,608 40,436 -0.57%
Ratio Analysis
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
NP Margin 27.42% 26.13% 23.32% 19.74% 20.66% 22.26% 29.98% -
ROE 21.05% 20.80% 18.13% 15.78% 17.13% 21.34% 15.41% -
Per Share
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
RPS 170.48 157.06 135.68 127.46 120.58 183.78 160.39 -0.06%
EPS 46.74 41.04 31.64 25.16 24.91 40.91 48.08 0.03%
DPS 28.00 25.00 18.00 0.16 0.00 0.00 0.00 -100.00%
NAPS 2.22 1.9728 1.7448 1.5944 1.454 1.9172 3.1192 0.36%
Adjusted Per Share Value based on latest NOSH - 66,617
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
RPS 60.63 54.81 46.35 43.32 40.86 38.08 33.09 -0.64%
EPS 16.62 14.32 10.81 8.55 8.44 8.48 9.92 -0.54%
DPS 9.96 8.72 6.15 0.05 0.00 0.00 0.00 -100.00%
NAPS 0.7896 0.6884 0.596 0.542 0.4928 0.3973 0.6436 -0.21%
Price Multiplier on Financial Quarter End Date
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Date - - - - - - - -
Price 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Date 31/05/05 31/05/04 30/05/03 31/05/02 31/05/01 05/06/00 - -
Price 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ & YoY figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments

Post a Comment